[SCN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SCN] SCAN ASSOCIATES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -656.26%
YoY- -6064.29%
Quarter Report
Latest QR
Upcoming QR
SCN's Result
SCN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 18,392 10,451 4,551 23,915 15,544 10,514 5,812 115.09%
PBT 586 -427 -661 -6,041 1,086 1,507 1,266 -40.07%
Tax -6 0 0 0 0 0 0 -
NP 580 -427 -661 -6,041 1,086 1,507 1,266 -40.48%
-
NP to SH 580 -427 -661 -6,041 1,086 1,507 1,266 -40.48%
-
Tax Rate 1.02% - - - 0.00% 0.00% 0.00% -
Total Cost 17,812 10,878 5,212 29,956 14,458 9,007 4,546 147.91%
-
Net Worth 154,666 149,450 154,233 1,711,616 22,122 24,111 22,104 264.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 154,666 149,450 154,233 1,711,616 22,122 24,111 22,104 264.53%
NOSH 1,933,333 2,135,000 2,203,333 2,013,666 201,111 200,933 200,952 350.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.15% -4.09% -14.52% -25.26% 6.99% 14.33% 21.78% -
ROE 0.38% -0.29% -0.43% -0.35% 4.91% 6.25% 5.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.95 0.49 0.21 1.19 7.73 5.23 2.89 -52.27%
EPS 0.03 -0.02 -0.03 -0.30 0.54 0.75 0.63 -86.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.85 0.11 0.12 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 1,979,722
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.20 5.23 2.28 11.96 7.77 5.26 2.91 114.95%
EPS 0.29 -0.21 -0.33 -3.02 0.54 0.75 0.63 -40.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7473 0.7712 8.5581 0.1106 0.1206 0.1105 264.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.11 0.11 0.12 0.09 0.07 0.06 -
P/RPS 15.77 22.47 53.26 10.10 1.16 1.34 2.07 285.74%
P/EPS 500.00 -550.00 -366.67 -40.00 16.67 9.33 9.52 1292.37%
EY 0.20 -0.18 -0.27 -2.50 6.00 10.71 10.50 -92.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.57 1.57 0.14 0.82 0.58 0.55 126.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 30/08/12 30/05/12 29/02/12 17/11/11 26/08/11 19/05/11 -
Price 0.14 0.14 0.09 0.12 0.14 0.06 0.06 -
P/RPS 14.72 28.60 43.57 10.10 1.81 1.15 2.07 268.47%
P/EPS 466.67 -700.00 -300.00 -40.00 25.93 8.00 9.52 1229.95%
EY 0.21 -0.14 -0.33 -2.50 3.86 12.50 10.50 -92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.00 1.29 0.14 1.27 0.50 0.55 115.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment